(in millions $) | 31 Dec 2023 | 30 Jun 2023 | 31 Dec 2022 | 30 Jun 2022 |
---|---|---|---|---|
Current assets | ||||
Cash | $26.92 | $31.24 | $86.74 | $76.41 |
Short term investments | ||||
Net receivables | $3.81 | $2.22 | $10.67 | $0 |
Inventory | $0.42 | $0.4 | $0.37 | $0.35 |
Total current assets | $48.19 | $52.37 | $106.38 | $99.93 |
Long term investments | $1.43 | |||
Property, plant & equipment | $9.13 | $7.51 | $7.38 | $6.17 |
Goodwill & intangible assets | $0.54 | $0.66 | $0.57 | $0.67 |
Total noncurrent assets | $21.37 | $18.45 | $9.62 | $8.46 |
Total investments | $1.43 | |||
Total assets | $69.56 | $70.82 | $116 | $108.39 |
Current liabilities | ||||
Accounts payable | $37.68 | $28.69 | $19.36 | $14.25 |
Deferred revenue | $0.07 | $0.06 | $0.06 | |
Short long term debt | $5.31 | $4.12 | $5.85 | $5.09 |
Total current liabilities | $50.16 | $37.8 | $30.7 | $24.05 |
Long term debt | $48.77 | $39.27 | $38.54 | $13.44 |
Total noncurrent liabilities | $51.43 | $40.69 | $39.83 | $14.62 |
Total debt | $54.08 | $43.39 | $44.39 | $18.53 |
Total liabilities | $101.59 | $78.49 | $70.53 | $38.67 |
Shareholders' equity | ||||
Retained earnings | -$235.01 | -$181.81 | -$128.56 | -$104.35 |
Other shareholder equity | $0.6 | -$0.17 | -$0.27 | -$0.24 |
Total shareholder equity | -$32.03 | -$7.67 | $45.48 | $69.73 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $26.92 | $86.74 | $86.55 | $105.69 |
Short term investments | ||||
Net receivables | $3.81 | $10.67 | $4 | $0.05 |
Inventory | $0.42 | $0.37 | $0.39 | $0.32 |
Total current assets | $48.19 | $106.38 | $115.58 | $133 |
Long term investments | $1.43 | |||
Property, plant & equipment | $9.13 | $7.38 | $3.2 | $3.28 |
Goodwill & intangible assets | $0.54 | $0.57 | $0.77 | $0.94 |
Total noncurrent assets | $21.37 | $9.62 | $6.41 | $5.92 |
Total investments | $1.43 | |||
Total assets | $69.56 | $116 | $121.98 | $138.92 |
Current liabilities | ||||
Accounts payable | $37.68 | $19.36 | $14.6 | $6.92 |
Deferred revenue | $0.07 | $0.06 | ||
Short long term debt | $5.31 | $5.85 | $1.28 | $0.02 |
Total current liabilities | $50.16 | $30.7 | $22.85 | $13.91 |
Long term debt | $48.77 | $38.54 | $8.84 | $10.04 |
Total noncurrent liabilities | $51.43 | $39.83 | $10.27 | $13.8 |
Total debt | $54.08 | $44.39 | $10.12 | $10.05 |
Total liabilities | $101.59 | $70.53 | $33.12 | $27.71 |
Shareholders' equity | ||||
Retained earnings | -$235.01 | -$128.56 | -$76.45 | -$28.84 |
Other shareholder equity | $0.6 | -$0.27 | -$0.16 | $5.46 |
Total shareholder equity | -$32.03 | $45.48 | $88.87 | $111.21 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $15.58 | $1.9 | $12.18 | $0.07 |
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $63.28 | $56.86 | $69.04 | $33.5 |
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $0.61 | -$0.01 | -$0.02 | -$0.02 |
Interest expense | -$3.22 | -$1.91 | $2.74 | $3.96 |
Net income | ||||
Net income | -$55.16 | -$55.27 | -$54.27 | -$29.47 |
Income (for common shares) |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $23.16 | $18.81 | $8.5 | $5.26 |
Cost of revenue | ||||
Gross Profit | $23.16 | $18.81 | $8.5 | $5.26 |
Operating activities | ||||
Research & development | $110.01 | $60.47 | $48.45 | $23.72 |
Selling, general & administrative | $15.82 | $15.49 | $11.52 | $9.06 |
Total operating expenses | $125.87 | $75.92 | $60.62 | $34.98 |
Operating income | -$102.71 | -$57.11 | -$52.11 | -$29.72 |
Income from continuing operations | ||||
EBIT | -$102.94 | -$52.19 | -$46.64 | -$27.66 |
Income tax expense | $0.61 | -$0.02 | $0.36 | |
Interest expense | $6.88 | $2.11 | $2.63 | $5.96 |
Net income | ||||
Net income | -$110.43 | -$54.27 | -$49.63 | -$33.62 |
Income (for common shares) | -$110.43 | -$54.27 | -$49.63 | -$33.62 |
(in millions $) | 31 Jan 2024 | 30 Jul 2023 | 31 Jan 2023 | 30 Jul 2022 |
---|---|---|---|---|
Net income | ||||
Operating activities | ||||
Depreciation | ||||
Business acquisitions & disposals | ||||
Stock-based compensation | ||||
Total cash flows from operations | ||||
Investing activities | ||||
Capital expenditures | ||||
Investments | ||||
Total cash flows from investing | -$7.73 | -$7.7 | $8.87 | -$0.27 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | ||||
Net borrowings | ||||
Total cash flows from financing | $29.08 | -$2.15 | $37.27 | $13.95 |
Effect of exchange rate | $0.45 | -$0.41 | -$1.02 | $2.39 |
Change in cash and equivalents | -$59.82 | -$55.49 | $0.18 | -$10.15 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | -$110.43 | -$54.27 | -$49.63 | -$33.62 |
Operating activities | ||||
Depreciation | $2.6 | $1.7 | -$1.29 | $1.89 |
Business acquisitions & disposals | ||||
Stock-based compensation | $3.97 | $2.22 | $2.09 | $0.94 |
Total cash flows from operations | -$81.61 | -$44.93 | -$47.63 | -$30.59 |
Investing activities | ||||
Capital expenditures | -$0.41 | -$0.52 | -$0.45 | -$0.29 |
Investments | $0.98 | $9.39 | -$1.3 | -$7.69 |
Total cash flows from investing | -$7.73 | $8.87 | -$1.79 | -$8.56 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | $28.08 | $8.83 | $25.48 | $101.78 |
Net borrowings | $1 | $28.44 | -$0.03 | $9.89 |
Total cash flows from financing | $29.08 | $37.27 | $25.45 | $111.67 |
Effect of exchange rate | -$2.68 | |||
Change in cash and equivalents | -$60.26 | $1.21 | -$23.98 | $72.53 |
Market cap | $122.80M |
---|---|
Enterprise value | $149.96M |
Shares outstanding | 55.82M |
Revenue | $29.72M |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | -$194.17M |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | -0.63 |
---|---|
EV/Sales | 5.05 |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | 4.13 |
P/B ratio | -3.76 |
Book/Share | -0.58 |
Cash/Share | 0.48 |
EPS | -$3.48 |
---|---|
ROA | -212.92% |
ROE | -1.03K% |
Debt/Equity | -3.17 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 0.96 |
Quick ratio | 0.95 |